[MAYBANK] QoQ TTM Result on 30-Sep-2014 [#3]

Stock

[MAYBANK] MALAYAN BANKING BHD

Announcement Date

26-Nov-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Sep-2014 [#3]

Profit Trend

QoQ- -2.08%

YoY- 3.78%

Quarter Report

Maybank Group FS-Sept 2014 (Bursa).pdf

Latest QR

Upcoming QR

MAYBANK's Result

MAYBANK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
TTM Result
Revenue	36,716,203	36,539,599	35,712,006	34,319,473	33,661,539	33,490,725	33,250,767	6.85%
YoY %	0.48%	2.32%	4.06%	1.95%	0.51%	0.72%	-	-
Horiz. %	110.42%	109.89%	107.40%	103.21%	101.24%	100.72%	100.00%	-
PBT	9,049,477	9,145,808	9,111,583	8,982,196	9,108,620	8,950,656	8,869,594	1.35%
YoY %	-1.05%	0.38%	1.44%	-1.39%	1.76%	0.91%	-	-
Horiz. %	102.03%	103.11%	102.73%	101.27%	102.69%	100.91%	100.00%	-
Tax	-2,058,389	-2,157,255	-2,200,540	-2,285,194	-2,265,167	-2,103,119	-2,098,261	-1.27%
YoY %	4.58%	1.97%	3.70%	-0.88%	-7.71%	-0.23%	-	-
Horiz. %	98.10%	102.81%	104.87%	108.91%	107.95%	100.23%	100.00%	-
NP	6,991,088	6,988,553	6,911,043	6,697,002	6,843,453	6,847,537	6,771,333	2.15%
YoY %	0.04%	1.12%	3.20%	-2.14%	-0.06%	1.13%	-	-
Horiz. %	103.25%	103.21%	102.06%	98.90%	101.07%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,824,258	6,815,255	6,716,455	6,517,322	6,655,559	6,647,762	6,552,391	2.75%
YoY %	0.13%	1.47%	3.06%	-2.08%	0.12%	1.46%	-	-
Horiz. %	104.15%	104.01%	102.50%	99.46%	101.57%	101.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.75%	23.59%	24.15%	25.44%	24.87%	23.50%	23.66%	-
YoY %	-3.56%	-2.32%	-5.07%	2.29%	5.83%	-0.68%	-	-
Horiz. %	96.15%	99.70%	102.07%	107.52%	105.11%	99.32%	100.00%	-
Total Cost	29,725,115	29,551,046	28,800,963	27,622,471	26,818,086	26,643,188	26,479,434	8.03%
YoY %	0.59%	2.60%	4.27%	3.00%	0.66%	0.62%	-	-
Horiz. %	112.26%	111.60%	108.77%	104.32%	101.28%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	56,024,052	55,545,910	52,907,406	49,877,749	48,386,932	48,182,123	45,915,689	14.22%
YoY %	0.86%	4.99%	6.07%	3.08%	0.43%	4.94%	-	-
Horiz. %	122.02%	120.97%	115.23%	108.63%	105.38%	104.94%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	5,340,380	5,235,797	5,235,797	4,906,783	4,906,783	4,677,287	4,677,287	9.26%
YoY %	2.00%	0.00%	6.71%	0.00%	4.91%	0.00%	-	-
Horiz. %	114.18%	111.94%	111.94%	104.91%	104.91%	100.00%	100.00%	-
Div Payout %	78.26%	76.82%	77.95%	75.29%	73.72%	70.36%	71.38%	-
YoY %	1.87%	-1.45%	3.53%	2.13%	4.78%	-1.43%	-	-
Horiz. %	109.64%	107.62%	109.20%	105.48%	103.28%	98.57%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	56,024,052	55,545,910	52,907,406	49,877,749	48,386,932	48,182,123	45,915,689	14.22%
YoY %	0.86%	4.99%	6.07%	3.08%	0.43%	4.94%	-	-
Horiz. %	122.02%	120.97%	115.23%	108.63%	105.38%	104.94%	100.00%	-
NOSH	9,454,260	9,306,978	9,307,146	9,126,594	9,018,494	8,853,427	8,846,271	4.54%
YoY %	1.58%	-0.00%	1.98%	1.20%	1.86%	0.08%	-	-
Horiz. %	106.87%	105.21%	105.21%	103.17%	101.95%	100.08%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	19.04%	19.13%	19.35%	19.51%	20.33%	20.45%	20.36%	-
YoY %	-0.47%	-1.14%	-0.82%	-4.03%	-0.59%	0.44%	-	-
Horiz. %	93.52%	93.96%	95.04%	95.83%	99.85%	100.44%	100.00%	-
ROE	12.18%	12.27%	12.69%	13.07%	13.75%	13.80%	14.27%	-
YoY %	-0.73%	-3.31%	-2.91%	-4.95%	-0.36%	-3.29%	-	-
Horiz. %	85.35%	85.98%	88.93%	91.59%	96.36%	96.71%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	388.36	392.60	383.71	376.04	373.25	378.28	375.87	2.20%
YoY %	-1.08%	2.32%	2.04%	0.75%	-1.33%	0.64%	-	-
Horiz. %	103.32%	104.45%	102.09%	100.05%	99.30%	100.64%	100.00%	-
EPS	72.18	73.23	72.16	71.41	73.80	75.09	74.07	-1.71%
YoY %	-1.43%	1.48%	1.05%	-3.24%	-1.72%	1.38%	-	-
Horiz. %	97.45%	98.87%	97.42%	96.41%	99.64%	101.38%	100.00%	-
DPS	56.49	56.26	56.26	53.76	54.41	52.83	52.87	4.52%
YoY %	0.41%	0.00%	4.65%	-1.19%	2.99%	-0.08%	-	-
Horiz. %	106.85%	106.41%	106.41%	101.68%	102.91%	99.92%	100.00%	-
NAPS	5.9258	5.9682	5.6846	5.4651	5.3653	5.4422	5.1904	9.26%
YoY %	-0.71%	4.99%	4.02%	1.86%	-1.41%	4.85%	-	-
Horiz. %	114.17%	114.99%	109.52%	105.29%	103.37%	104.85%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 9,126,594
RPS	304.27	302.81	295.95	284.41	278.96	277.54	275.55	6.85%
YoY %	0.48%	2.32%	4.06%	1.95%	0.51%	0.72%	-	-
Horiz. %	110.42%	109.89%	107.40%	103.22%	101.24%	100.72%	100.00%	-
EPS	56.55	56.48	55.66	54.01	55.16	55.09	54.30	2.75%
YoY %	0.12%	1.47%	3.05%	-2.08%	0.13%	1.45%	-	-
Horiz. %	104.14%	104.01%	102.50%	99.47%	101.58%	101.45%	100.00%	-
DPS	44.26	43.39	43.39	40.66	40.66	38.76	38.76	9.27%
YoY %	2.01%	0.00%	6.71%	0.00%	4.90%	0.00%	-	-
Horiz. %	114.19%	111.95%	111.95%	104.90%	104.90%	100.00%	100.00%	-
NAPS	4.6428	4.6031	4.3845	4.1334	4.0099	3.9929	3.8051	14.22%
YoY %	0.86%	4.99%	6.07%	3.08%	0.43%	4.94%	-	-
Horiz. %	122.02%	120.97%	115.23%	108.63%	105.38%	104.94%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	9.14	9.33	9.17	9.96	9.83	9.68	9.94	-
P/RPS	2.35	2.38	2.39	2.65	2.63	2.56	2.64	-7.48%
YoY %	-1.26%	-0.42%	-9.81%	0.76%	2.73%	-3.03%	-	-
Horiz. %	89.02%	90.15%	90.53%	100.38%	99.62%	96.97%	100.00%	-
P/EPS	12.66	12.74	12.71	13.95	13.32	12.89	13.42	-3.82%
YoY %	-0.63%	0.24%	-8.89%	4.73%	3.34%	-3.95%	-	-
Horiz. %	94.34%	94.93%	94.71%	103.95%	99.25%	96.05%	100.00%	-
EY	7.90	7.85	7.87	7.17	7.51	7.76	7.45	3.99%
YoY %	0.64%	-0.25%	9.76%	-4.53%	-3.22%	4.16%	-	-
Horiz. %	106.04%	105.37%	105.64%	96.24%	100.81%	104.16%	100.00%	-
DY	6.18	6.03	6.13	5.40	5.53	5.46	5.32	10.53%
YoY %	2.49%	-1.63%	13.52%	-2.35%	1.28%	2.63%	-	-
Horiz. %	116.17%	113.35%	115.23%	101.50%	103.95%	102.63%	100.00%	-
P/NAPS	1.54	1.56	1.61	1.82	1.83	1.78	1.92	-13.70%
YoY %	-1.28%	-3.11%	-11.54%	-0.55%	2.81%	-7.29%	-	-
Horiz. %	80.21%	81.25%	83.85%	94.79%	95.31%	92.71%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/05/15	26/02/15	26/11/14	28/08/14	29/05/14	27/02/14	-
Price	8.65	9.11	9.16	9.67	10.10	9.98	9.70	-
P/RPS	2.23	2.32	2.39	2.57	2.71	2.64	2.58	-9.28%
YoY %	-3.88%	-2.93%	-7.00%	-5.17%	2.65%	2.33%	-	-
Horiz. %	86.43%	89.92%	92.64%	99.61%	105.04%	102.33%	100.00%	-
P/EPS	11.98	12.44	12.69	13.54	13.69	13.29	13.10	-5.79%
YoY %	-3.70%	-1.97%	-6.28%	-1.10%	3.01%	1.45%	-	-
Horiz. %	91.45%	94.96%	96.87%	103.36%	104.50%	101.45%	100.00%	-
EY	8.34	8.04	7.88	7.38	7.31	7.52	7.64	6.03%
YoY %	3.73%	2.03%	6.78%	0.96%	-2.79%	-1.57%	-	-
Horiz. %	109.16%	105.24%	103.14%	96.60%	95.68%	98.43%	100.00%	-
DY	6.53	6.18	6.14	5.56	5.39	5.29	5.45	12.84%
YoY %	5.66%	0.65%	10.43%	3.15%	1.89%	-2.94%	-	-
Horiz. %	119.82%	113.39%	112.66%	102.02%	98.90%	97.06%	100.00%	-
P/NAPS	1.46	1.53	1.61	1.77	1.88	1.83	1.87	-15.24%
YoY %	-4.58%	-4.97%	-9.04%	-5.85%	2.73%	-2.14%	-	-
Horiz. %	78.07%	81.82%	86.10%	94.65%	100.53%	97.86%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-06 09:00:00

TURTLE SYSTEM 20

Hourly

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

HLIND

HONG LEONG INDUSTRIES BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

145

SAPNRG

SAPURA ENERGY BERHAD

106

PBBANK

PUBLIC BANK BHD

104

MYEG

MY E.G. SERVICES BHD

104

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CXG

0.16

-0.01

93,943,900

ICONIC-WA

0.045

+0.005

62,950,300

ICONIC

0.11

+0.005

59,591,900

INGENIEU

0.12

+0.005

45,100,100

SNS

0.445

+0.05

43,433,600

DNEX

0.405

+0.005

17,729,000

HSI-HUT

0.22

-0.01

13,105,000

JIANKUN-WB

0.06

0.00

13,022,600

KAB-CC

0.09

0.00

11,123,100

PWRWELL

0.495

+0.035

9,148,700

More active Stocks

F&N

32.74

+0.74

30,200

DLADY

34.44

+0.22

1,800

ARKA

2.14

+0.19

66,200

PBA

2.12

+0.16

1,233,600

DUFU

2.32

+0.12

2,177,300

KESM

6.17

+0.12

3,000

BURSA

7.79

+0.11

205,500

TENAGA

12.42

+0.10

344,600

SAM

5.26

+0.10

117,300

CHINAETF-MYR

4.80

+0.10

3,400

More gainer Stocks

NESTLE

128.00

-0.30

1,000

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

MPI

30.90

-0.10

1,600

PERTAMA

2.40

-0.09

877,000

ANNJOO-C2

0.06

-0.09

350,000

NIKKEI-HC

0.665

-0.09

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More